| Revenue | DKK 5M | +64% |
| EBITDA | DKK 1,9M | +55562% |
| Net profit | DKK 152K | +105% |
| Total assets | DKK 91,3M | +3% |
| Equity | DKK -5,3M | +9% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 1.152 | 1.191 | 3.629 | 3.034 | 4.971 |
| Staff expenses | -3.712 | -4.233 | -5.720 | -3.031 | -3.101 |
| EBITDA | -2.561 | -3.042 | -2.091 | 3 | 1.870 |
| Depreciation & amort. | -604 | -596 | -585 | -564 | -512 |
| EBIT | -3.165 | -3.638 | -2.675 | -560 | 1.358 |
| Net financials | -2.505 | -3.350 | 8.546 | -2.261 | -1.231 |
| Profit before tax | -5.670 | -6.989 | 5.870 | -2.822 | 127 |
| Tax | -1.126 | -126 | -0 | -0 | -25 |
| Net profit | -4.544 | -6.863 | 5.870 | -2.822 | 152 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 82.696 | 83.331 | 83.157 | 88.555 | 91.319 |
| Equity | -5.539 | -11.210 | -4.197 | -5.856 | -5.347 |
| Long-term debt | 79.576 | 84.408 | 78.979 | 90.885 | 90.519 |
| Short-term debt | 8.534 | 10.132 | 8.375 | 3.526 | 6.146 |
| Total debt | 88.110 | 94.541 | 87.354 | 94.411 | 96.665 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BR Management | Management | 2011 – 2014 |
FT Management | Management | 2014 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2011 – 2019 | |
| Board of Directors | 2011 – 2014 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2011 – 2019 | |
| Chairman | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 | |
| Individual | 100% | 100% | 2017 | |
| Individual | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Rasmussen | Management | 0 companies |
| Frits Thorarin Thorarinsson | Management | 0 companies |
| Grant Bushell | Board of Directors | 0 companies |
| Rory David Fleming | Board of Directors | 0 companies |
| Geoffrey Adrian Richards | Board of Directors | 0 companies |
| Christian Benedicht Ahlefeldt-Laurvig | Board of Directors | 0 companies |
| Caroline Dominique Bauer | Board of Directors | 0 companies |
| Patrick William Walker | Board of Directors | 0 companies |
| Sebastian Bille Christmas Poulsen | Chairman | 0 companies |
| Nikolaj Albinus | Chairman | 0 companies |